Projected Income Statement: Ddev Plastiks Industries Limited

Forecast Balance Sheet: Ddev Plastiks Industries Limited

Fiscal Period: March 2025 2026 2027 2028
Net Debt - - - -
Change - - - -
Announcement Date 5/15/25 5/25/26 - -
Estimates

Cash Flow Forecast: Ddev Plastiks Industries Limited

Fiscal Period: March 2026 2027 2028
CAPEX 1 731.8 2,004 1,750
Change - 99.2% -12.67%
Free Cash Flow (FCF) 1 - - -
Change - - -
Announcement Date 5/25/26 - -
1INR in Million
Estimates

Forecast Financial Ratios: Ddev Plastiks Industries Limited

Fiscal Period: March 2025 2026 2027 2028

Profitability

    
EBITDA Margin (%) - 9.73% 10.03% 10.17%
EBIT Margin (%) - 9.12% 9.29% 9.44%
EBT Margin (%) - 9.28% 9.56% 9.63%
Net margin (%) - 6.85% 7.15% 7.2%
FCF margin (%) - - - -
FCF / Net Income (%) - - - -

Profitability

    
ROA - - - -
ROE - 21.84% 23% 24%

Financial Health

    
Leverage (Debt/EBITDA) - - - -
Debt / Free cash flow - - - -

Capital Intensity

    
CAPEX / Current Assets (%) - 2.48% 5.62% 3.81%
CAPEX / EBITDA (%) - 25.52% 55.99% 37.43%
CAPEX / FCF (%) - - - -

Items per share

    
Cash flow per share 1 - - - -
Change - - - -
Dividend per Share 1 - 1.75 1.5 2
Change - - 50% 33.33%
Book Value Per Share 1 - 97.93 121 150
Change - - 21% 23.97%
EPS 1 17.93 19.5 24.7 32
Change - 8.76% 21.08% 29.55%
Nbr of stocks (in thousands) 103,477 103,477 103,477 103,477
Announcement Date 5/15/25 5/25/26 - -
1INR
Estimates
2026 2027 *
P/E 9.7x 11.2x
PBR 1.93x 2.28x
EV / Sales 0.66x 0.8x
Yield 0.93% 0.54%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
276.45INR
Average target price
320.00INR
Spread / Average Target
+15.75%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. DDEVPLSTIK Stock
  4. Financials Ddev Plastiks Industries Limited